[ULICORP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 135.64%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,441 138,058 97,033 66,289 29,409 139,995 103,002 -51.85%
PBT 4,215 24,837 18,198 13,429 5,745 29,961 22,240 -67.03%
Tax -932 -6,665 -4,450 -3,200 -1,404 -8,259 -5,910 -70.84%
NP 3,283 18,172 13,748 10,229 4,341 21,702 16,330 -65.71%
-
NP to SH 3,283 18,172 13,748 10,229 4,341 21,702 16,330 -65.71%
-
Tax Rate 22.11% 26.83% 24.45% 23.83% 24.44% 27.57% 26.57% -
Total Cost 31,158 119,886 83,285 56,060 25,068 118,293 86,672 -49.47%
-
Net Worth 161,038 157,899 150,884 147,429 143,477 139,518 135,471 12.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,979 - - - 3,300 1,980 -
Div Payout % - 10.89% - - - 15.21% 12.13% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 161,038 157,899 150,884 147,429 143,477 139,518 135,471 12.22%
NOSH 131,847 131,968 131,938 131,987 131,945 132,007 132,012 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.53% 13.16% 14.17% 15.43% 14.76% 15.50% 15.85% -
ROE 2.04% 11.51% 9.11% 6.94% 3.03% 15.55% 12.05% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.12 104.61 73.54 50.22 22.29 106.05 78.02 -51.81%
EPS 2.49 13.77 10.42 7.75 3.29 16.44 12.37 -65.68%
DPS 0.00 1.50 0.00 0.00 0.00 2.50 1.50 -
NAPS 1.2214 1.1965 1.1436 1.117 1.0874 1.0569 1.0262 12.32%
Adjusted Per Share Value based on latest NOSH - 132,017
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.81 63.39 44.55 30.44 13.50 64.28 47.29 -51.86%
EPS 1.51 8.34 6.31 4.70 1.99 9.96 7.50 -65.68%
DPS 0.00 0.91 0.00 0.00 0.00 1.52 0.91 -
NAPS 0.7394 0.725 0.6928 0.6769 0.6588 0.6406 0.622 12.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.73 0.78 0.67 0.73 0.58 0.51 -
P/RPS 3.10 0.70 1.06 1.33 3.28 0.55 0.65 183.60%
P/EPS 32.53 5.30 7.49 8.65 22.19 3.53 4.12 297.01%
EY 3.07 18.86 13.36 11.57 4.51 28.34 24.25 -74.81%
DY 0.00 2.05 0.00 0.00 0.00 4.31 2.94 -
P/NAPS 0.66 0.61 0.68 0.60 0.67 0.55 0.50 20.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 20/11/09 -
Price 0.82 0.735 0.80 0.66 0.66 0.62 0.60 -
P/RPS 3.14 0.70 1.09 1.31 2.96 0.58 0.77 155.46%
P/EPS 32.93 5.34 7.68 8.52 20.06 3.77 4.85 258.98%
EY 3.04 18.73 13.03 11.74 4.98 26.52 20.62 -72.12%
DY 0.00 2.04 0.00 0.00 0.00 4.03 2.50 -
P/NAPS 0.67 0.61 0.70 0.59 0.61 0.59 0.58 10.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment